For saleSingle family
$199,900
1788 Wolfridge Rd
Cloquet MN 55720
3 beds, 1.5 baths, 1,800 sqft
1788 Wolfridge Rd is a 3 beds, 1.5 baths, 1,800 sqft single family home for sale at $199,900 in Cloquet MN 55720. At 20% down it rents for an estimated $1,950/mo and returns $523/mo a month at a 9.8% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,950/mo
- Monthly cash flow
- $523/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.7%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading